Company Valuation: Cerence Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,653 620.3 821.6 131.7 539.8 496.2 - -
Change - -83.02% 32.45% -83.97% 309.9% -8.08% - -
Enterprise Value (EV) 1 3,796 795.8 987.2 286.6 652 546.4 511.4 466.5
Change - -79.03% 24.05% -70.97% 127.5% -16.2% -6.4% -8.78%
P/E 82.1x -1.99x -14.6x -0.22x -29x 200x 57.8x 15x
PBR - - - 1.1x 3.57x - - -
PEG - 0x 0.2x -0x 0.3x -2x 0x 0x
Capitalization / Revenue 9.43x 1.89x 2.79x 0.4x 2.14x 1.57x 1.7x 1.64x
EV / Revenue 9.8x 2.43x 3.35x 0.86x 2.59x 1.73x 1.75x 1.54x
EV / EBITDA 24.3x 9.22x 23.8x 3.56x 13.6x 8.12x 8.76x 6.4x
EV / EBIT 25.9x 10.3x 31.1x 3.96x 16.6x 9.77x 11.7x 8.27x
EV / FCF 60.9x -40.6x 416x 23.5x 13.9x 7.4x 7.3x 5.98x
FCF Yield 1.64% -2.46% 0.24% 4.26% 7.18% 13.5% 13.7% 16.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.17 -7.93 -1.4 -14.12 -0.43 0.055 0.19 0.73
Distribution rate - - - - - - - -
Net sales 1 387.2 327.9 294.5 331.5 251.8 315.6 292.1 303.4
EBITDA 1 155.9 86.36 41.52 80.62 48.06 67.28 58.39 72.92
EBIT 1 146.4 76.92 31.75 72.29 39.18 55.93 43.62 56.4
Net income 1 45.89 -310.8 -56.25 -588.1 -18.71 2.69 28.54 27.55
Net Debt 1 142.9 175.5 165.6 154.9 112.2 50.23 15.25 -29.66
Reference price 2 96.11 15.75 20.37 3.15 12.46 10.98 10.98 10.98
Nbr of stocks (in thousands) 38,006 39,383 40,333 41,804 43,320 45,188 - -
Announcement Date 22/11/21 29/11/22 27/11/23 21/11/24 19/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
199.64x1.73x8.12x-.--% 50Cr
22.3x8.57x14.25x0.95% 2,87300Cr
98.25x39.69x66.35x-.--% 32TCr
123.57x39.45x124.78x0.14% 13TCr
83.51x16.78x36.47x-.--% 10TCr
485.88x19.85x79.94x-.--% 9.09TCr
163.44x9.52x23.53x-.--% 8.47TCr
34.7x1.83x14.33x-.--% 6.43TCr
140.92x5.5x27.6x-.--% 4.8TCr
-37.75x5.07x24.28x-.--% 4.08TCr
Average 131.45x 14.80x 41.96x 0.11% 37.5TCr
Weighted average by Cap. 49.37x 12.58x 25.09x 0.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRNC Stock
  4. Valuation Cerence Inc.